Break Up Details (Don's use Rate, its PWD rate 2008)

Supplying, fitting and fixing of stair railing of any height with square box made with 2 Nos. 1" x 1" x 3/16"
angle welded (full welding) with each other (excluding cost of wood for hand rail).
Considering 1 No. railing
Considering 9'-9" x 2'-10"= 27.6 sft. of work
(a) Materials:
(i) M.S. angle: 1" x 1" x 3/16" @ 1.16 lbs. per rft.
2 x 10 x 3'-1"= 61.67 rft.
Add wastage 5%= 3.08 rft.
= 64.75 rft.
= 75.11 Ibs. @ 29.48 Per Ib. = 2214.24
(ii) 2" x 2" x 1/4" thick M.S. plate: @ 10.21 lbs per rft.
10 x 2" x 2"= 0.28 sft.
Add wastage 5%= 0.01 sft.
= 0.29 sft.
= 2.96 Ibs. @ 38.55 Per lb. = 114.11
(iii) 2" x 1/4" M.S. F.I. bar: @ 1.70 Ibs. per rft.
1 x 9'-9"= 9.75 rft.
Add wastage 5%= 0.49 rft.
= 10.24 rft.
= 17.41 lbs. @ 26.76 Per Ib. = 465.89
(b) Fittings, hardwares and consumables:
(i) Electrodes: 100 Nos. @ 6 each = 600
(ii) Nut-bolt screws etc. 0.25 kg @ 105 Per kg = 26.25
(c) Labour for fabrication and making square post
and railing-support F.I. bar etc.
(i) Welder / fabricator 1.5 Nos. @ 300 each = 450
(ii) Welder helper 1.5 Nos. @ 200 each = 300
(iii) Ordinary labour 1.5 Nos. @ 150 each = 225
(d) Carrying of materials to work-shop and fabricated materials to site: = 150
Sub-total = 4545.49
(e) Work-shop charges: 0.1 = 454.55
Total = 5000.04
(f) Ancillary works & materials for fitting-fixing the railing:
(i) Labour charge for cutting: 2" x 2" x 6" size grooves
10 Nos @ 8.33 each = 83.3
(ii) CC (1:2:4): 10 x 2" x 2" x 6"= 0.14 cft. @ 13165.17 Per % cft. = 18.43
(iii) C.T. wood plank:
2 x 10'-0" x 0'-9.5" x 1.25"= 1.65 cft. @ 3600 Per cft. = 5940
(g) Labour charge for fitting fixing the stair railing
(i) Mason 0.5 No. @ 250 each = 125
(ii) Mason helper 0.5 No. @ 200 each = 100
(iii) Ordinary labour 0.5 No. @ 150 each = 75
(iv) Welder/fabricator 0.5 No. @ 300 each = 150
(v) Welder helper 0.5 No. @ 200 each = 100
Grand total = 11591.77
Profit 0.1 = 1159.18
Overhead 0.035 = 405.71
= 13156.66
Add VAT with adjustment factor 1.04712 0.045 = 619.95
Grand total = 13776.61
Rate per sft. = 499.15
Rate per sqm. = 5372.85
Say, 5373 .00 Per sqm.